| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Legal Fees | 9,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 250M Viacom 6.88 2036-04-30 | 268,290 | 268,290 |
| 225M Marathon Oil 3.85 2025-06-01 | 211,075 | 211,075 |
| 150M CVS Health 3.13 2020-03-09 | 149,703 | 149,703 |
| 150M SP Global 3.30 2020-08-14 | 150,296 | 150,296 |
| 250M Nextera Energy 3.34 2020-09-01 | 250,495 | 250,495 |
| 150M Wells Fargo 3.00 2021-01-22 | 149,331 | 149,331 |
| 150M EOG Res 4.10 2021-02-01 | 152,183 | 152,183 |
| 160M Express Scripts 3.30 2021-02-25 | 159,413 | 159,413 |
| 250M CVS Health Corp 3.35 2021-03-09 | 249,288 | 249,288 |
| 250M Gilead Sciences 4.50 2021-04-01 | 257,300 | 257,300 |
| 150M General Mills 3.20 2021-04-16 | 149,177 | 149,177 |
| 250M General Dynamics 3.00 2021-05-11 | 250,203 | 250,203 |
| 250M United Health Group 3.15 2021-06-15 | 250,333 | 250,333 |
| 250M United Technologies 3.35 2021-08-16 | 249,323 | 249,323 |
| 150M Zoetis Inc 3.25 2021-08-20 | 149,556 | 149,556 |
| 150M Duke Energy Corp 3.55 2021-09-15 | 150,407 | 150,407 |
| 150M Verizon Communications 3.50 2021-11-01 | 151,607 | 151,607 |
| 150M Abbvie 3.38 2021-11-14 | 149,859 | 149,859 |
| 150M Dow Chemical 4.13 2021-11-15 | 152,639 | 152,639 |
| 150M Abbott Labs 2.90 2021-11-30 | 148,697 | 148,697 |
| 150M Occidental Pete Corp 3.13 2022-02-15 | 149,159 | 149,159 |
| 150M Home Depot Inc 3.25 2022-03-01 | 151,557 | 151,557 |
| 150M Amgen 3.63 2022-05-15 | 151,029 | 151,029 |
| 150M United Technologies Corp 3.10 2022-06-01 | 146,886 | 146,886 |
| 150M US Bancorp 2.95 2022-07-15 | 147,959 | 147,959 |
| 150M Celgene Corp 3.25 2022-08-15 | 147,267 | 147,267 |
| 150M Abbvie 2.90 2022-11-06 | 145,955 | 145,955 |
| 150M Visa 2.80 2022-12-14 | 148,118 | 148,118 |
| 150M Merck Co New 2.80 2023-05-18 | 147,981 | 147,981 |
| 10M ATT 5.35 | 222,600 | 222,600 |
| 10M Bank Amer Corp 5.88 | 247,700 | 247,700 |
| 10M First Rep Bk San Francisco 5.50 | 222,200 | 222,200 |
| 10M Metlife 5.63 | 235,500 | 235,500 |
| 10M Wells Fargo 5.50 | 230,500 | 230,500 |
| 150M Toyota 3.18 | 150,068 | 150,068 |
| 5700 Ishares Core US Aggregate | 606,986 | 606,986 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 600 shares of Alphabet Inc Cl A | 626,976 | 626,976 |
| 4475 shares of Altria Group | 221,020 | 221,020 |
| 437 shares of Amazon.com | 656,361 | 656,361 |
| 6782 shares of Apple | 1,069,787 | 1,069,787 |
| 3912 shares of Berkshire Hathaway B | 798,753 | 798,753 |
| 1224 shares of Blackrock | 480,812 | 480,812 |
| 2735 shares of CVS Health | 179,197 | 179,197 |
| 8913 shares of Carnival Corp Paired | 439,411 | 439,411 |
| 4834 shares of Chevron | 525,890 | 525,890 |
| 4409 shares of Cinn Financial Corp Ohio | 341,345 | 341,345 |
| 8758 shares of Cisco Systems | 379,484 | 379,484 |
| 5760 shares of Citigroup | 299,866 | 299,866 |
| 4033 shares of Coca Cola | 190,963 | 190,963 |
| 2130 shares of Danaher Corp | 219,646 | 219,646 |
| 2421 shares of Diageco Plc New Gb Spon | 343,298 | 343,298 |
| 1711 shares of Dominion Energy Inc | 122,268 | 122,268 |
| 2195 shares of Duke Energy Corp New | 189,429 | 189,429 |
| 2145 shares of Ecolab | 316,066 | 316,066 |
| 3300 shares of Eog Res Inc | 287,793 | 287,793 |
| 2500 shares of Facebook Cl A | 327,725 | 327,725 |
| 4945 shares of Fortive Corp | 334,579 | 334,579 |
| 1429 shares of General Dynamics | 224,653 | 224,653 |
| 967 shares of Hasbro | 78,569 | 78,569 |
| 2950 shares of Homefed Corp | 103,250 | 103,250 |
| 7452 shares of Intel | 349,722 | 349,722 |
| 9156 shares of Kinder Morgan Inc Del | 140,819 | 140,819 |
| 1815 shares of Laboratory Corp Amer Hldg | 229,343 | 229,343 |
| 2156 shares of Lowes Companies Inc | 232,378 | 232,378 |
| 11890 shares of Merck | 908,515 | 908,515 |
| 2552 shares of Microsoft | 259,207 | 259,207 |
| 510 shares of Newmarket Corp | 210,166 | 210,166 |
| 2241 shares of Norfolk Southern Corp | 335,119 | 335,119 |
| 3897 shares of Paychex | 253,890 | 253,890 |
| 8162 shares of Pfizer | 356,271 | 356,271 |
| 2340 shares of Renaissancere Holdings | 312,858 | 312,858 |
| 2670 shares of Salesforce Com | 365,710 | 365,710 |
| 2205 shares of Steris Plc United Kingdom | 235,604 | 235,604 |
| 2460 shares of United Technologies Corp | 261,941 | 261,941 |
| 2375 shares of Verisk Analytics Inc | 258,970 | 258,970 |
| 12930 shares of Verizon Communications | 726,925 | 726,925 |
| 3375 shares of Visa Inc Cl A | 445,298 | 445,298 |
| 8835 shares of Wells Fargo Co New Del | 410,066 | 410,066 |
| 5060 shares of Abbvie Inc. | 466,481 | 466,481 |
| 1240 shares of Adobie Systems Inc. | 280,538 | 280,538 |
| 2285 shares of American Tower Corp | 361,464 | 361,464 |
| 5460 shares of CDK Global Inc | 261,425 | 261,425 |
| 1720 shares of Costco Whls Corp | 350,381 | 350,381 |
| 2757 shares of Crown Castle REIT | 299,493 | 299,493 |
| 585 shares of Equinix | 206,248 | 206,248 |
| 2495 shares of Estee Lauder | 324,600 | 324,600 |
| 9170 shares of Mondelez Intl Inc | 367,075 | 367,075 |
| 1085 shares of OReilly Automotive | 373,598 | 373,598 |
| 1496 shares of Philip Morris Intl | 99,873 | 99,873 |
| 2656 shares of Target Corp | 175,535 | 175,535 |
| 1490 shares of United Health | 371,189 | 371,189 |
| 130 shares of Booking Holdings Inc | 223,915 | 223,915 |
| 2315 shares of Nextera Energy | 402,393 | 402,393 |
| 6085 shares of Qualcomm Inc. | 346,297 | 346,297 |
| 6820 shares of Starbucks Corp | 439,208 | 439,208 |
| 1740 shares of Broadbridge Finl Solutions Inc | 167,475 | 167,475 |
| 10000 shares of Renaissancre Hdlgs Ltd Pfd 5.75 Ser F | 218,300 | 218,300 |
| 5872 shares of Fastenal Company | 307,047 | 307,047 |
| 6395 shares of Franklin Res Inc | 189,676 | 189,676 |
| 2762 shares of Johnson and Johnson Com | 356,436 | 356,436 |
| 2442 shares of Nestle SA Rep RG Sh Adr | 197,704 | 197,704 |
| 6068 shares of Paccar Inc | 346,726 | 346,726 |
| 2112 shares of Texas Instruments | 199,584 | 199,584 |
| 3067 shares of United Parcel Service CL B | 299,125 | 299,125 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Bio Ventures Investors IV | FMV | 498,018 | 498,018 |
| Harmony Partners Fund I | FMV | 1,150,050 | 1,150,050 |
| Harmony Partners Fund II | FMV | 1,108,209 | 1,108,209 |
| Harmony Partners Fund III | FMV | 869,266 | 869,266 |
| Description | Amount |
|---|---|
| Revaluation of Securities to Market Value | 3,069,302 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office, Rent and Misc | 25,024 | |||
| Other Expense from K-1 | 5,075 | 5,075 |
| Description | Amount |
|---|---|
| Decrease in Deferred Taxes | 61,387 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Federal Excise Taxes | 156,209 | 94,822 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 243,430 | 243,430 | ||
| Grantmaking Services | 30,189 | 30,189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA Filing Fee and Excise | 250 | |||
| Foreign Taxes Paid | 24 | 24 |